investorscraft@gmail.com

Intrinsic ValueShenzhen Liande Automation Equipment co.,ltd. (300545.SZ)

Previous Close$30.59
Intrinsic Value
Upside potential
Previous Close
$30.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shenzhen Liande Automation Equipment operates as a specialized manufacturer within China's industrial automation sector, focusing primarily on the development and production of sophisticated equipment for flat panel display manufacturing. The company's core revenue model is built on designing, manufacturing, and servicing automated production systems for display device components, serving both domestic and international markets. Its comprehensive product portfolio spans POL lamination, bonding, inspection systems, and specialized equipment for 3C products, TV modules, and emerging applications in semiconductor and photovoltaic manufacturing. Operating in the highly competitive electrical equipment and parts industry, Liande leverages its technical expertise to address complex production challenges for display manufacturers. The company's market positioning reflects its specialization in niche automation solutions rather than mass-market industrial equipment, targeting manufacturers requiring precision automation for advanced display technologies. Founded in 1998 and headquartered in Shenzhen, the company benefits from proximity to China's major electronics manufacturing hubs while maintaining international sales channels. Its longevity in the automation space provides established relationships with display panel producers, though it faces intense competition from both domestic and international automation equipment suppliers. The expansion into semiconductor and photovoltaic equipment represents strategic diversification beyond its traditional display focus, potentially opening new growth avenues in adjacent high-tech manufacturing sectors.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.40 billion for the fiscal year, demonstrating its operational scale within the specialized industrial equipment market. Net income reached CNY 243 million, translating to a healthy net margin of approximately 17.4%, indicating effective cost management relative to industry peers. Operating cash flow of CNY 71.3 million, while positive, was substantially lower than net income, suggesting potential working capital absorption or timing differences in cash collection cycles.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.31, reflecting the company's earnings capacity relative to its equity base. Capital expenditures of CNY 82.9 million exceeded operating cash flow, indicating ongoing investment in production capacity or research and development initiatives. This investment pattern is consistent with technology-driven equipment manufacturers maintaining competitive capabilities through continuous innovation and facility upgrades.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 355 million against total debt of CNY 171.5 million, providing substantial financial flexibility. The conservative debt level relative to cash reserves suggests a low-risk financial structure, with ample capacity to fund operations and strategic investments without relying heavily on external financing. This prudent financial management supports stability during industry cycles.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.20 per share, indicating a commitment to shareholder returns while retaining earnings for growth initiatives. With a market capitalization of approximately CNY 6.04 billion, the company's valuation reflects market expectations for its niche positioning in automation equipment. The negative beta of -0.027 suggests low correlation with broader market movements, potentially indicating specialized investor base or unique business drivers.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange, the company's valuation multiples reflect its specialized industrial equipment focus within the Chinese market. The price-to-earnings ratio implied by current metrics suggests investors price the stock considering both its profitability and growth prospects in display automation and adjacent sectors. Market expectations appear balanced between recognizing current earnings power and anticipating future expansion into semiconductor and photovoltaic equipment markets.

Strategic Advantages And Outlook

The company's long-standing presence since 1998 provides established industry relationships and technical expertise in display automation equipment. Strategic diversification into semiconductor and photovoltaic equipment represents forward-looking positioning in high-growth technology manufacturing sectors. The outlook depends on maintaining technological competitiveness amid rapid automation advancements and capitalizing on China's continued investment in advanced manufacturing infrastructure across multiple high-tech industries.

Sources

Company Financial ReportsShenzhen Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount